Flat SA3 1 bed 1 bath

Caswell Bay, Swansea, City And County Of Swansea. SA3

Wales, Wales · SA3

Initial Investment

First Year

£78,448First Year

Profit From Rental Income

After 5 Years

£9,584

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£62,906

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,557	£15,946	£16,345	£16,753	£79,853
Total Expenses	£13,444	£13,520	£13,602	£13,686	£13,769	£68,021
Profit Before Tax	£1,808	£2,037	£2,344	£2,659	£2,984	£11,832
Profit After Tax	£1,465	£1,650	£1,899	£2,154	£2,417	£9,584
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,711	£62,906
Net Return	£8,965	£9,375	£15,160	£18,862	£20,128	£72,489
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	19%	24%	26%	92%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change